Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.67% first-year return on $358k initial cash invested.
-20.67%
Cash On Cash
1.58%
Cap Rate
0.27
DSCR
$6,889
Rent
-$6,169
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,889 income − $13,058 expenses = $6,169 out of pocket
Investment Breakdown
|
Purchase Price
$1620k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$358k
Downpayment
20%
$324k
Closing costs
1%
$16,200
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,889
Total Expenses
$13,058
Mortgage P&I
116%
$8,023
Property Taxes
17%
$1,150
Home Insurance
8%
$578
HOA
0%
$0
Property Management
15%
$1,033
CapEx
4%
$276
Vacancy
0%
$0
Maintenance
4%
$276
Other
25%
$1,722